[EDARAN] QoQ TTM Result on 31-Mar-2002 [#3]

Stock
[EDARAN] EDARAN BHD
Announcement Date
21-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- 2.05%
YoY--%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 200,644 194,091 175,089 117,901 98,904 42,813 22,808 324.46%
PBT 11,915 20,407 20,991 18,388 16,943 9,535 7,619 34.62%
Tax -3,636 -5,776 -5,853 -6,666 -5,457 -3,622 -3,170 9.54%
NP 8,279 14,631 15,138 11,722 11,486 5,913 4,449 51.11%
-
NP to SH 8,279 14,631 15,138 11,722 11,486 5,913 4,449 51.11%
-
Tax Rate 30.52% 28.30% 27.88% 36.25% 32.21% 37.99% 41.61% -
Total Cost 192,365 179,460 159,951 106,179 87,418 36,900 18,359 376.78%
-
Net Worth 98,387 99,109 98,387 91,374 90,583 84,599 59,865 39.13%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 98,387 99,109 98,387 91,374 90,583 84,599 59,865 39.13%
NOSH 59,846 59,812 59,992 60,512 59,989 59,999 43,068 24.44%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 4.13% 7.54% 8.65% 9.94% 11.61% 13.81% 19.51% -
ROE 8.41% 14.76% 15.39% 12.83% 12.68% 6.99% 7.43% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 335.27 324.50 291.85 194.84 164.87 71.36 52.96 241.06%
EPS 13.83 24.46 25.23 19.37 19.15 9.86 10.33 21.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.644 1.657 1.64 1.51 1.51 1.41 1.39 11.80%
Adjusted Per Share Value based on latest NOSH - 60,512
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 334.41 323.49 291.82 196.50 164.84 71.36 38.01 324.48%
EPS 13.80 24.38 25.23 19.54 19.14 9.86 7.42 51.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6398 1.6518 1.6398 1.5229 1.5097 1.41 0.9978 39.13%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 1.41 1.35 2.10 2.01 2.17 1.92 2.20 -
P/RPS 0.42 0.42 0.72 1.03 1.32 2.69 4.15 -78.19%
P/EPS 10.19 5.52 8.32 10.38 11.33 19.48 21.30 -38.74%
EY 9.81 18.12 12.02 9.64 8.82 5.13 4.70 63.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.81 1.28 1.33 1.44 1.36 1.58 -33.26%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 29/10/02 22/08/02 21/05/02 - - - -
Price 1.15 1.54 2.08 2.28 0.00 0.00 0.00 -
P/RPS 0.34 0.47 0.71 1.17 0.00 0.00 0.00 -
P/EPS 8.31 6.30 8.24 11.77 0.00 0.00 0.00 -
EY 12.03 15.88 12.13 8.50 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.93 1.27 1.51 0.00 0.00 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment